Juniper with Finished Basement Plan, Heathermere WoodsHuber HeightsOH45424
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Huber Heights at Juniper with Finished Basement Plan, Heathermere Woods, Huber Heights, OH, 45424 generates $1,494/mo in rent and, after a $1,028/mo payment, leaves $113/mo in cash flow. Total monthly income is $1,494/mo, and annual cash flow is $1,350/yr on $69,612 invested. Return on cash invested sits at 21.85% in year one, and rental yield is 8.54% on a $209,990 entry. Equity gained on principal adds $1,355/yr, while 5% annual appreciation builds toward $58,016 over five years. Five-year ROI reaches 113.76% and total cumulative return in cash sums $79,188. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,494/mo property income rather than buyer’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45424, Dayton, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,694 (100%) |
| Owner Occupied HU | 14,310 (66.0%) |
| Renter Occupied HU | 6,242 (28.8%) |
| Vacant Housing Units | 1,142 ( 5.3%) |
| Median Home Value | $188,476 |
| Average Home Value | $222,557 |
Housing Distribution
Address Breakdown
Residential
21,399
Single Family
21,087
Multi-Family
312
Businesses
1,202
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Ryan Homes
Mls Name: Ryan Homes
Mls Provider:
Mls ID: #N/A